| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX ACCOUNTING FEES | 6,634 | 3,317 | 6,634 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| LEASEHOLD IMPROVEMENTS | 2009-01-01 | 40,000 | 6,112 | S/L | 39.0000 | 1,000 | 1,000 | 1,000 | |
| CONTAINER OFFICE | 2010-11-16 | 4,500 | 3,675 | S/L | 5.0000 | 825 | 825 | 825 | |
| NEC PROJECTOR | 2001-08-31 | 4,578 | 4,578 | 200DB | 7.0000 | ||||
| DIGITAL CAMERA | 2001-08-31 | 421 | 421 | 200DB | 7.0000 | ||||
| COMPUTER EQUIPMENT | 2003-09-17 | 2,587 | 2,587 | 200DB | 5.0000 | ||||
| COMPUTER EQUIPMENT | 2004-01-20 | 1,666 | 1,666 | 200DB | 5.0000 | ||||
| DISPLAY SCREEN | 2009-03-09 | 475 | 475 | 200DB | 5.0000 | ||||
| CENTURY SQUARE, STE 907 | 2013-12-31 | 144,100 | 3,849 | S/L | 39.0000 | 3,695 | 3,695 | ||
| APPLE COMPUTER | 2015-10-01 | 973 | 200DB | 5.0000 | 511 | 511 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP INVESTMENTS | AT COST | 4,000 | 4,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| OFFICE EQUIPMENT | 199,300 | 29,394 | 169,906 | 179,827 |
| OFFICE CONDOMINIUM | ||||
| LEASEHOLD IMPROVEMENTS | ||||
| CONTAINER OFFICE |
| Item No. | 1 |
|---|---|
| Lender's Name | KALI WATSON |
| Lender's Title | DIRECTOR |
| Original Amount of Loan | |
| Balance Due | 18352 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | N/A |
| Purpose of Loan | EXPENSE ADVANCES BY PROP. MGR. |
| Description of Lender Consideration | N/A |
| Consideration FMV |
| Description | Amount |
|---|---|
| FEDERAL EXCISE TAX | 1,715 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERC. LEASES KALEOLOA HI | ||||
| CONTRACT SERVICES | 34,625 | 34,625 | 34,625 | |
| GROUND LEASE RENT | 149,143 | 149,143 | 149,143 | |
| INSURANCE | 500 | 500 | 500 | |
| OFFICE ADMINSTRATIVE EXPENSES | 568 | 568 | 568 | |
| REPAIRS | 580 | 580 | 580 | |
| SUPPLIES | 2,123 | 2,123 | 2,123 | |
| UTILITIES | 35,288 | 35,288 | 35,288 | |
| EXPENSES | ||||
| BANK FEES | 132 | 132 | ||
| COMMUNICATIONS | 5,534 | 5,534 | ||
| DUES AND SUBSCRIPTIONS | 797 | 797 | ||
| FEASIBILITY STUDY COSTS | 12,890 | 12,890 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CONSULTANT FEE | 75,000 | 75,000 | |
| NANAKULI KAUHALE DEV. L.P. | -5 | -5 | |
| KEWALO HOUSING PTRS L.P. | -28 | -28 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NOTE PAYABLER C & C OF HONOLULU | 1,428,811 | 1,428,811 |
| NANAKULI KAUHALE DEV. L. P. | 42 | 42 |
| HALAWA VIEW HOUSING PTRS L. P. | 5 | 10 |
| KEWALO HOUSING PARTNERS L.P. | 13 | 41 |
| Name of 501(c)(3) Organization | Balance Due |
|---|---|
|
PROMISSORY NOTE ASSIGNED NKDLP |
1,428,811 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT FEES | 19,800 | 19,800 | ||
| LEGAL FEES | 3,600 | 3,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| COMMERC. LEASES KALEOLOA HI | 16,833 |